| Revenue | DKK 70K | +9% |
| EBITDA | DKK 70K | +9% |
| Net profit | DKK -54K | -344% |
| Total assets | DKK 1,2M | -8% |
| Equity | DKK 1,1M | -9% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 195 | 208 | 143 | 229 | 230 | 242 | 237 | 278 | 236 | 243 | 275 | 1.150 | 65 | 70 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 195 | 208 | 143 | 229 | 230 | 242 | 237 | 278 | 236 | 243 | 275 | 1.150 | 65 | 70 |
| Depreciation & amort. | 36 | -36 | -36 | -36 | -36 | -52 | -72 | -72 | -72 | -72 | -72 | -19 | -19 | -107 |
| EBIT | 159 | 171 | 106 | 192 | 193 | 190 | 165 | 206 | 164 | 171 | 203 | 1.131 | 45 | -37 |
| Net financials | -69 | -64 | -61 | -60 | -83 | -35 | -38 | -33 | -29 | -25 | -23 | 34 | -10 | -2 |
| Profit before tax | 90 | 107 | 46 | 133 | 110 | 155 | 127 | 172 | 134 | 146 | 180 | 1.164 | 35 | -39 |
| Tax | 22 | 26 | 10 | 29 | 24 | 34 | 28 | 38 | 30 | 32 | 40 | 256 | 13 | 15 |
| Net profit | 67 | 81 | 36 | 103 | 86 | 121 | 99 | 134 | 104 | 113 | 140 | 908 | 22 | -54 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.858 | 1.909 | 1.806 | 1.859 | 1.798 | 2.610 | 2.614 | 2.536 | 2.411 | 2.328 | 2.418 | 2.325 | 1.272 | 1.169 |
| Equity | 238 | 319 | 304 | 408 | 390 | 425 | 524 | 658 | 762 | 876 | 1.016 | 1.924 | 1.246 | 1.132 |
| Long-term debt | 1.449 | 1.378 | 1.306 | 1.232 | 1.159 | 1.464 | 1.345 | 1.224 | 1.103 | 979 | 855 | 0 | 0 | 0 |
| Short-term debt | 139 | 181 | 164 | 189 | 220 | 678 | 707 | 620 | 516 | 448 | 526 | 401 | 26 | 37 |
| Total debt | 1.588 | 1.558 | 1.470 | 1.421 | 1.379 | 2.142 | 2.051 | 1.844 | 1.618 | 1.426 | 1.380 | 401 | 26 | 37 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PK Management | Management | 2005 | — | — |
NJ Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KVORNING HOLDING ApS | Company | 50.0% | 50.0% | 2005 |
JOHAN H. HOLDING ApS | Company | 50.0% | 50.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Per Kvorning | Management | 0 companies |
| Niels Johan Hedegaard | Management | 0 companies |